860 Cofair Court
1 / 20

860 Cofair Court

D

Solana Beach, CA 92075

$2,575,000
NEW — 1d

Beds

2

Baths

2.5

Sqft

1,912

Year Built

1988

Days on Market

1

Property Type

Condo

HOA/mo

$720

MLS ID

NDP2605099

This property is in Solana Beach (92075). View neighborhood stats →

Virtual Tour

About This Property

Luxurious sweeping ocean-view end-unit townhome in the prime area of Solana Beach. This beautifully upgraded residence offers 2 bedrooms plus an office/den with a custom Murphy bed, 2.5 baths, and over 1,900 square feet of light-filled living space with panoramic Pacific Ocean views. The open-concept floor plan seamlessly connects the living room, dining area, and chef’s kitchen, creating an ideal setting for both everyday living and entertaining. Expansive windows showcase the stunning coastal views, while high-end finishes throughout add warmth and sophistication. The gourmet kitchen features premium appliances, granite countertops, abundant cabinetry, and a spacious pantry. Recent upgrades within the last three years include a new HVAC system, hot water heater, and oven, adding comfort, efficiency, and peace of mind. The luxurious primary suite includes a spa-inspired bath with dual vanities, soaking tub, and separate shower. The secondary bedroom offers a private bath and access to its own deck. Additional highlights include an attached 2-car garage and a prime end-unit location just moments from the beaches, Cedros Design District, top restaurants, shopping, award-winning schools, the Solana Beach Train Station, Del Mar Racetrack, and easy freeway access.

Mortgage Calculator

Est. Monthly Payment

$17,067

Principal & Interest$13,021
Property Tax$2,575
Insurance$751
HOA$720
%($515,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,855
Monthly Cashflow

Rent − PITIA

$-12,212
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,474

Mortgage (P+I)
$13,021
Cap Rate
-1.14%
Cash-on-Cash
-36.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$24,951

NOI (Annual)
$-29,442
Price-to-Rent

Lower = better for investors

44.2

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator